Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.3% first-year return on $80,412 initial cash invested.
1.3%
Cash On Cash
7.1%
Cap Rate
1.15
DSCR
$3,536
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,536 income − $3,449 expenses = $87 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,412
Downpayment
20%
$59,440
Closing costs
1%
$2,972
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,536
Total Expenses
$3,449
Mortgage P&I
43%
$1,530
Property Taxes
3%
$112
Home Insurance
3%
$107
HOA
0%
$4
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$884